Scout Gaming Group AB
STO:SCOUT
Balance Sheet
Balance Sheet Decomposition
Scout Gaming Group AB
Scout Gaming Group AB
Balance Sheet
Scout Gaming Group AB
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
1
|
50
|
47
|
21
|
73
|
50
|
75
|
47
|
36
|
|
| Cash Equivalents |
1
|
50
|
47
|
21
|
73
|
50
|
75
|
47
|
36
|
|
| Total Receivables |
1
|
5
|
5
|
10
|
9
|
12
|
4
|
5
|
13
|
|
| Accounts Receivables |
1
|
0
|
1
|
2
|
2
|
5
|
2
|
2
|
4
|
|
| Other Receivables |
0
|
5
|
4
|
9
|
7
|
7
|
1
|
3
|
9
|
|
| Other Current Assets |
0
|
0
|
2
|
3
|
4
|
3
|
7
|
1
|
1
|
|
| Total Current Assets |
3
|
55
|
54
|
34
|
86
|
64
|
86
|
54
|
49
|
|
| PP&E Net |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Intangible Assets |
6
|
8
|
6
|
6
|
17
|
0
|
0
|
0
|
0
|
|
| Goodwill |
8
|
6
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
8
|
6
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
|
| Total Assets |
17
N/A
|
70
+316%
|
65
-7%
|
44
-32%
|
106
+141%
|
65
-39%
|
87
+33%
|
54
-38%
|
49
-8%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
1
|
4
|
3
|
2
|
2
|
2
|
3
|
2
|
3
|
|
| Accrued Liabilities |
1
|
4
|
4
|
3
|
3
|
5
|
6
|
6
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
10
|
4
|
2
|
9
|
5
|
17
|
15
|
13
|
17
|
|
| Total Current Liabilities |
12
|
12
|
10
|
14
|
16
|
24
|
24
|
21
|
23
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
12
N/A
|
12
+2%
|
10
-18%
|
14
+40%
|
16
+12%
|
24
+52%
|
24
+1%
|
21
-13%
|
23
+10%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
1
|
1
|
1
|
1
|
1
|
12
|
12
|
12
|
|
| Retained Earnings |
23
|
46
|
92
|
144
|
194
|
295
|
373
|
403
|
409
|
|
| Additional Paid In Capital |
28
|
103
|
146
|
173
|
283
|
335
|
423
|
423
|
423
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
5
N/A
|
57
+1 125%
|
55
-5%
|
30
-46%
|
90
+203%
|
41
-54%
|
62
+52%
|
33
-48%
|
26
-20%
|
|
| Total Liabilities & Equity |
17
N/A
|
70
+316%
|
65
-7%
|
44
-32%
|
106
+141%
|
65
-39%
|
87
+33%
|
54
-38%
|
49
-8%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
55
|
55
|
59
|
65
|
91
|
100
|
225
|
225
|
225
|
|